| Droits TV | $1.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $52K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $75K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $78K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $685K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.2M | $3.4M | $-2.2M | $-13.2M |
| Jan 2027 | $1.3M | $3.9M | $-2.6M | $-11.0M |
| Dec 2026 | $1.5M | $3.6M | $-2.0M | $-8.4M |
| Nov 2026 | $488K | $3.4M | $-3.0M | $-6.4M |
| Oct 2026 | $1.6M | $6.9M | $-5.3M | $-3.4M |
| Sep 2026 | $1.2M | $3.0M | $-1.8M | $1.9M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |